XML 102 R87.htm IDEA: XBRL DOCUMENT v3.22.1
Appendix 2 Additional Information Circular No. 715 of February 3, 2012 (Tables)
12 Months Ended
Dec. 31, 2021
TRADE AND OTHER RECEIVABLES.  
Summary of Aging of Trade and Other Receivables

-Trade and other receivables by maturity:

As of December 31, 2021

Current
Portfolio

1 - 30 days
in arrears

31 - 60 days
in arrears

61 - 90 days
in arrears

91 - 120 days
in arrears

121 - 150 days
in arrears

151 - 180 days
in arrears

181 - 210 days
in arrears

211 - 250 days
in arrears

More than
251 days in arrears

Total
Current

Total Non-
Current

Trade and Other Receivables

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Trade receivables, gross

446,237,669

74,471,160

22,450,779

9,642,258

9,167,019

13,722,247

11,648,433

8,508,022

10,709,953

88,040,199

694,597,739

442,941,968

Impairment provision

(12,199,914)

(538,295)

(1,271,819)

(1,612,055)

(2,007,354)

(5,163,509)

(4,464,527)

(4,772,548)

(5,319,334)

(28,566,584)

(65,915,939)

(70,461)

Accounts receivable for leasing, gross

10,735,484

10,735,484

69,873,385

Impairment provision

(2,369,901)

(2,369,901)

Other receivables, gross

51,137,744

11,429,594

62,567,338

3,041,448

Impairment provision

(11,429,594)

(11,429,594)

Total

493,541,082

73,932,865

21,178,960

8,030,203

7,159,665

8,558,738

7,183,906

3,735,474

5,390,619

59,473,615

688,185,127

515,786,340

As of December 31, 2020

Current
Portfolio

1-30 days

31-60 days

61-90 days

91-120 days

121-150
days

151-180
days

181-210
days

211-250
days

More than
251 days

Total
Current

Total Non-
Current

Trade and Other Receivables

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Trade receivables, gross

377,746,656

36,385,017

12,407,192

6,537,514

6,900,741

7,546,970

7,056,042

3,869,232

3,539,702

69,190,250

531,179,316

377,160,616

Impairment provision

(5,564,122)

(291,820)

(999,683)

(1,089,744)

(2,061,977)

(2,685,492)

(3,242,896)

(2,392,141)

(2,225,233)

(29,184,188)

(49,737,296)

(113,332)

Accounts receivable for leasing, gross

8,556,146

8,556,146

62,602,528

Impairment provision

(4,483,408)

(4,483,408)

Other receivables, gross

69,371,881

10,518,967

79,890,848

5,366,754

Impairment provision

(10,518,967)

(10,518,967)

Total

445,627,153

36,093,197

11,407,509

5,447,770

4,838,764

4,861,478

3,813,146

1,477,091

1,314,469

40,006,062

554,886,639

445,016,566

Summary of Trade and Other Receivables by Type of Portfolio

December 31, 2021

December 31, 2020

Non-renegotiated Portfolio

Renegotiated Portfolio

Total Gross Portfolio

Non-renegotiated Portfolio

Renegotiated Portfolio

Total Gross Portfolio

Number of

Gross
Amount

Number of

Gross
Amount

Number of

Gross
Amount

Number of

Gross
Amount

Number of

Gross
Amount

Number of

Gross
Amount

Customers

ThCh$

Customers

ThCh$

Customers

ThCh$

Customers

ThCh$

Customers

ThCh$

Customers

ThCh$

Up-to-date

2,230,792

527,654,070

26,165

361,525,567

2,256,957

889,179,637

1,466,900

523,805,724

52,534

231,101,548

1,519,434

754,907,272

1 to 30 days

102,883

73,364,730

6,645

1,106,430

109,528

74,471,160

395,186

34,812,023

20,715

1,572,994

415,901

36,385,017

31 to 60 days

43,856

21,393,764

4,206

1,057,015

48,062

22,450,779

80,032

9,839,311

6,815

2,567,881

86,847

12,407,192

61 to 90 days

8,738

8,935,098

1,030

707,160

9,768

9,642,258

33,889

6,030,130

3,116

507,384

37,005

6,537,514

91 to 120 days

21,811

8,855,902

3,267

311,117

25,078

9,167,019

20,530

6,763,017

2,021

137,724

22,551

6,900,741

121 to 150 days

12,729

12,958,406

2,739

763,841

15,468

13,722,247

14,558

6,398,089

1,478

1,148,881

16,036

7,546,970

151 to 180 days

12,155

11,029,547

3,938

618,886

16,093

11,648,433

14,025

5,653,084

1,393

1,402,958

15,418

7,056,042

181 to 210 days

6,683

7,587,824

2,759

920,198

9,442

8,508,022

9,955

3,625,873

1,311

243,359

11,266

3,869,232

211 to 250 days

7,367

10,185,568

1,353

524,385

8,720

10,709,953

8,864

3,314,300

1,526

225,402

10,390

3,539,702

More than 251 days

484,362

85,302,461

23,839

2,737,738

508,201

88,040,199

52,024

68,459,538

15,224

730,712

67,248

69,190,250

Total

2,931,376

767,267,370

75,941

370,272,337

3,007,317

1,137,539,707

2,095,963

668,701,089

106,133

239,638,843

2,202,096

908,339,932

Summary of Portfolio in Default and in Legal Collection Process of Notes Receivable
b)Portfolio in default and in legal collection process

As of December 31, 

2021

2020

Number of

Amount

Number of

Amount

Portfolio in Default and in Legal Collection Process

Customers

ThCh$

Customers

ThCh$

Notes receivable in default

1,864

255,977

1,878

256,927

Notes receivable in legal collection process (*)

1,368

5,608,066

1,140

5,600,040

Total

3,232

5,864,043

3,018

5,856,967

(*)

Legal collections are included in the portfolio in arrears.

Summary of Provisions and Write-offs Portfolio
c)Provisions and write-offs

As of December 31, 

12-31-2021

12-31-2020

Provisions and Write-offs

ThCh$

ThCh$

Provision for non-renegotiated portfolio

10,188,647

12,467,992

Provision for renegotiated portfolio

8,576,528

2,699,715

Total

18,765,175

15,167,707

Number and value of transactions

12-31-2021

12-31-2020

Total detail by type of transaction

ThCh$

Total detail by

type of operation

ThCh$

Total detail by type of transaction

ThCh$

Total detail by

type of operation

ThCh$

Number and Amount of Transactions

Last Quarter

Year-to-date

Last Quarter

Year-to-date

Allowance for impairment and recoveries:

Number of Transactions

24,625

83,672

10,390

72,590

Amount of the transactions

3,840,423

18,765,175

7,768,107

15,167,707

Trade Receivables by Aging

12-31-2021

Trade receivables

Up-to-date
Portfolio

1-30 days in arrears

31-60 days in arrears

61 - 90 days
in arrears

91 - 120 days
in arrears

121 - 150 days
in arrears

151 - 180 days
in arrears

181 - 210 days
in arrears

211 - 250 days
in arrears

More than 251
days in arrears

More than 365
days in arrears

Total Current

Total Non-
Current

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Trade receivables, Generation and Transmission

239,206,312

53,529,239

5,068,187

1,699,828

555,824

529,143

1,642,032

780,749

1,662,418

3,827,927

11,826,850

320,328,509

98,464,396

- Large customers

236,623,099

53,489,015

5,048,035

1,679,005

526,570

486,746

1,536,563

731,150

1,624,299

3,540,039

11,424,365

316,708,886

98,464,396

- Institutional Clients

- Others

2,583,213

40,224

20,152

20,823

29,254

42,397

105,469

49,599

38,119

287,888

402,485

3,619,623

Allowance for impairment

(831,459)

(34)

(44,694)

(33,223)

(10,689)

(25,879)

(83,565)

(113,137)

(12,055)

(23,558)

(3,426,898)

(4,605,191)

(70,461)

Unbilled services

48,467,567

48,467,567

5,315,369

Billed services

190,738,745

53,529,239

5,068,187

1,699,828

555,824

529,143

1,642,032

780,749

1,662,418

3,827,927

11,826,850

271,860,942

93,149,027

Trade receivables, Distribution

207,031,357

20,941,921

17,382,592

7,942,430

8,611,195

13,193,104

10,006,401

7,727,273

9,047,535

14,466,560

57,918,862

374,269,230

344,477,572

- Mass-market customers

184,932,481

5,491,380

13,707,222

6,926,780

2,531,592

8,515,887

5,638,984

4,846,195

5,421,728

11,551,826

44,481,081

294,045,156

338,671,964

- Large Clients

21,292,324

15,164,974

2,576,480

(67,893)

3,960,872

2,161,778

1,573,396

1,129,525

550,515

1,061,673

4,931,358

54,335,002

604,764

- Institutional customers

806,552

285,567

1,098,890

1,083,543

2,118,731

2,515,439

2,794,021

1,751,553

3,075,292

1,853,061

8,506,423

25,889,072

5,200,844

Allowance for impairment

(11,368,455)

(538,261)

(1,227,125)

(1,578,832)

(1,996,665)

(5,137,630)

(4,380,962)

(4,659,411)

(5,307,279)

(9,975,061)

(15,141,067)

(61,310,748)

Unbilled services

198,801,542

198,801,542

Billed services

8,229,815

20,941,921

17,382,592

7,942,430

8,611,195

13,193,104

10,006,401

7,727,273

9,047,535

14,466,560

57,918,862

175,467,688

344,477,572

Total trade receivables, gross

446,237,669

74,471,160

22,450,779

9,642,258

9,167,019

13,722,247

11,648,433

8,508,022

10,709,953

18,294,487

69,745,712

694,597,739

442,941,968

Total Allowance for impairment

(12,199,914)

(538,295)

(1,271,819)

(1,612,055)

(2,007,354)

(5,163,509)

(4,464,527)

(4,772,548)

(5,319,334)

(9,998,619)

(18,567,965)

(65,915,939)

(70,461)

Total trade receivables, net

434,037,755

73,932,865

21,178,960

8,030,203

7,159,665

8,558,738

7,183,906

3,735,474

5,390,619

8,295,868

51,177,747

628,681,800

442,871,507

12-31-2020

Trade receivables

Up-to-date
Portfolio

1 - 30 days
in arrears

31 - 60 days
in arrears

61 - 90 days
in arrears

91 - 120 days
in arrears

121 - 150 days
in arrears

151 - 180 days
in arrears

181 - 210 days
in arrears

211 - 250 days
in arrears

More than 251
days in arrears

More than 365
days in arrears

Total Current

Total Non-
Current

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

  

Trade receivables, Generation and Transmission

207,362,673

17,592,321

1,880,972

373,611

457,537

494,444

356,603

377,744

533,493

1,925,441

9,037,377

240,392,216

164,089,704

- Large Clients

204,354,697

17,521,848

1,876,016

368,006

135,284

485,164

199,958

243,828

270,705

853,335

8,634,892

234,943,733

164,089,704

- Institutional customers

- Others

3,007,976

70,473

4,956

5,605

322,253

9,280

156,645

133,916

262,788

1,072,106

402,485

5,448,483

Allowance for impairment

(123,260)

(989)

(1,163)

(1,002)

(56,036)

(633)

(722)

(4,160)

(3,946)

(406,781)

(3,192,642)

(3,791,334)

(113,332)

Unbilled services

174,934,439

55,670

174,990,109

164,089,704

Billed services

32,428,234

17,592,321

1,880,972

373,611

401,867

494,444

356,603

377,744

533,493

1,925,441

9,037,377

65,402,107

Trade receivables, Distribution

170,383,983

18,792,696

10,526,220

6,163,903

6,443,204

7,052,526

6,699,439

3,491,488

3,006,209

12,804,907

45,422,525

290,787,100

213,070,912

- Massive Clients

102,010,816

10,395,375

5,325,182

4,551,187

3,889,157

4,248,311

4,049,459

2,189,259

2,730,394

8,211,749

31,036,019

178,636,908

209,112,768

- Large Clients

63,058,780

6,720,252

1,907,638

817,788

1,875,941

1,031,268

358,060

469,117

6,492,927

82,731,771

807,561

- Institutional Clients

5,314,387

1,677,069

3,293,400

794,928

678,106

1,772,947

2,291,920

1,302,229

275,815

4,124,041

7,893,579

29,418,421

3,150,583

Allowance for impairment

(5,440,862)

(290,831)

(998,520)

(1,088,742)

(2,005,941)

(2,684,859)

(3,242,174)

(2,387,981)

(2,221,287)

(8,803,398)

(16,781,367)

(45,945,962)

Unbilled services

126,861,713

126,861,713

206,186,925

Billed services

43,522,270

18,792,696

10,526,220

6,163,903

6,443,204

7,052,526

6,699,439

3,491,488

3,006,209

12,804,907

45,422,525

163,925,387

6,883,986

Total trade receivables, gross

377,746,656

36,385,017

12,407,192

6,537,514

6,900,741

7,546,970

7,056,042

3,869,232

3,539,702

14,730,348

54,459,902

531,179,316

377,160,616

Total Allowance for impairment

(5,564,122)

(291,820)

(999,683)

(1,089,744)

(2,061,977)

(2,685,492)

(3,242,896)

(2,392,141)

(2,225,233)

(9,210,179)

(19,974,009)

(49,737,296)

(113,332)

Total trade receivables, net

372,182,534

36,093,197

11,407,509

5,447,770

4,838,764

4,861,478

3,813,146

1,477,091

1,314,469

5,520,169

34,485,893

481,442,020

377,047,284

Summary of Estimated Sales and Purchases of Energy and Capacity

12-31-2021

12-31-2020

Energy and Capacity

Tolls

Energy and Capacity

Tolls

STATEMENT OF FINANCIAL POSITION

ThCh$

ThCh$

ThCh$

ThCh$

Trade and other receivables, current

302,100,766

11,112,332

229,499,918

33,270,963

Trade and other receivables, non-current

389,606,316

396,509,053

Total Estimated Assets

691,707,082

11,112,332

626,008,971

33,270,963

Trade and other payables, current

106,108,407

5,855,074

68,569,674

13,216,339

Trade and other payables, non-current

157,402,765

121,315,888

Total Estimated Liabilities

263,511,172

5,855,074

189,885,562

13,216,339

12-31-2021

12-31-2020

Energy and power

Tolls

Energy and power

Tolls

INCOME STATEMENT

ThCh$

ThCh$

ThCh$

ThCh$

Energy Sales

466,620,691

11,112,332

434,442,879

33,270,962

Energy Purchases

151,312,313

5,855,074

147,662,168

11,928,862

Trade Receivables by Type of Portfolio

12-31-2021

Type of Portfolio

Up-to-date
portfolio

1 - 30 days
in arrears

31 - 60 days
in arrears

61 - 90 days
in arrears

91 - 120 days
in arrears

121 - 150 days
in arrears

151 - 180 days
in arrears

181 - 210 days
in arrears

211 - 250 days
in arrears

More than 251
days in arrears

Total gross portfolio

Total non-current gross portfolio

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

GENERATION AND TRANSMISSION

Non-renegotiated portfolio

239,206,312

53,529,239

5,068,187

1,699,828

555,824

529,143

1,642,032

780,749

1,662,418

15,654,777

320,328,509

98,464,396

- Large Clients

236,623,099

53,489,015

5,048,035

1,679,005

526,570

486,746

1,536,563

731,150

1,624,299

14,964,404

316,708,886

98,464,396

- Institutional Clients

- Other

2,583,213

40,224

20,152

20,823

29,254

42,397

105,469

49,599

38,119

690,373

3,619,623

Renegotiated portfolio

- Large Clients

- Institutional Clients

- Other

DISTRIBUTION

Non-renegotiated portfolio

189,612,249

19,835,491

16,325,577

7,235,270

8,300,078

12,429,263

9,387,515

6,807,075

8,523,150

69,647,684

348,103,352

371,113

- Mass-market Clients

169,498,416

4,481,996

12,726,746

6,237,619

2,318,628

7,952,717

5,174,721

4,385,681

4,964,847

53,705,922

271,447,293

125,705

- Large Clients

20,575,913

15,120,780

2,552,779

(85,892)

3,960,872

2,145,245

1,573,146

1,129,274

550,515

5,993,031

53,515,663

245,408

- Institutional Clients

(462,080)

232,715

1,046,052

1,083,543

2,020,578

2,331,301

2,639,648

1,292,120

3,007,788

9,948,731

23,140,396

Renegotiated portfolio

17,419,108

1,106,430

1,057,015

707,160

311,117

763,841

618,886

920,198

524,385

2,737,738

26,165,878

344,106,459

- Mass-market Clients

15,434,064

1,009,382

980,476

689,161

212,965

563,170

464,262

460,514

456,881

2,326,986

22,597,861

338,546,260

- Large Clients

716,411

44,195

23,701

17,999

16,533

251

251

819,341

359,355

- Institutional Clients

1,268,633

52,853

52,838

98,152

184,138

154,373

459,433

67,504

410,752

2,748,676

5,200,844

Total gross portfolio

446,237,669

74,471,160

22,450,779

9,642,258

9,167,019

13,722,247

11,648,433

8,508,022

10,709,953

88,040,199

694,597,739

442,941,968

12-31-2020

Type of Portfolio

Current
Portfolio

1-30 days

31-60 days

61-90 days

91-120 days

121-150 days

151-180 days

181-210 days

211-250 days

More than
251 days

Total

Current

Gross

Portfolio

Total Non-
Current
Gross
Portfolio

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

GENERATION AND TRANSMISSION

Non-renegotiated portfolio

207,362,673

17,592,321

1,880,972

373,611

457,537

494,444

356,603

377,744

533,493

10,596,272

240,025,670

164,089,704

- Large customers

204,354,697

17,521,848

1,876,016

368,006

135,284

485,164

199,958

243,828

270,705

9,488,227

234,943,733

164,089,704

- Institutional customers

- Others

3,007,976

70,473

4,956

5,605

322,253

9,280

156,645

133,916

262,788

1,108,045

5,081,937

Renegotiated portfolio

- Large customers

- Institutional customers

- Others

DISTRIBUTION

Non-renegotiated portfolio

151,965,997

17,219,702

7,958,339

5,656,519

6,305,480

5,903,645

5,296,481

3,248,129

2,780,807

57,863,266

264,198,365

387,350

- Mass-market customers

87,768,761

9,237,781

4,772,065

4,091,907

3,771,913

3,897,093

3,590,787

1,945,914

2,524,013

38,886,067

160,486,301

163,843

- Large customers

61,579,935

6,530,802

1,801,692

772,761

1,855,461

1,031,268

358,060

6,962,044

80,892,023

223,507

- Institutional customers

2,617,301

1,451,119

1,384,582

791,851

678,106

975,284

1,347,634

1,302,215

256,794

12,015,155

22,820,041

Renegotiated portfolio

18,417,986

1,572,994

2,567,881

507,384

137,724

1,148,881

1,402,958

243,359

225,402

730,712

26,955,281

212,683,562

- Mass-market customers

14,242,055

1,157,595

553,116

459,280

117,244

351,218

458,673

243,345

206,381

728,248

18,517,155

208,948,925

- Large Customers

1,478,845

189,449

105,946

45,027

20,480

19,021

1,858,768

584,054

- Institutional Customers

2,697,086

225,950

1,908,819

3,077

797,663

944,285

14

2,464

6,579,358

3,150,583

Total Gross Portfolio

377,746,656

36,385,017

12,407,192

6,537,514

6,900,741

7,546,970

7,056,042

3,869,232

3,539,702

69,190,250

531,179,316

377,160,616